Forecast Worksheet:

Christina
Chau
(34)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$547,133

Lifetime Annual Income

(@ 62):
$56,124

Survivor Benefit - Paid to Beneficiaries Upon Death

(Survivor benefit can be accelerated if needed for critical illness)

Starting at

$150,312

-

Up to $660,383

Lifetime Forecast

Total contributions over

28 years:
$235,200

Annual tax-free income:

$56,124

Total tax-free revenue received over

33 years:
$1,852,092

Your survivor benefit at the age of

95

is:

$426,587

Summary

Money received from income stream:

$1,852,092

Survivor benefit paid to your beneficiaries:

+ $426,587

Total Received

= $2,278,679

Total Contributions

- $235,200

Lifetime Tax-Free Net Yield

$2,043,479

*All figures are projected and not guaranteed, are based on approval, a full illustration of benefits will be provided at that time.
*Applicant can stop contributions before/after projected age which will affect change amounts accordingly. Projections are based on max-funding.

Forecast Date:

June 1, 2023

TP:

1957.00

Prepared by